| Revenue | NOK 8M | -17% |
| EBITDA | NOK 2,2M | -44% |
| Net profit | NOK 1,3M | -43% |
| Total assets | NOK 14,9M | +9% |
| Equity | NOK 11M | +13% |
| Employees | 5 | — |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 546 | 1 943 | 2 181 | 3 337 | 3 839 | 5 239 | 5 753 | 8 140 | 8 966 | 9 115 | 7 689 | 6 655 | 9 622 | 7 983 |
| Staff expenses | −181 | −845 | −854 | −1 320 | −1 689 | −1 483 | −1 900 | −2 943 | −3 185 | −3 816 | −2 782 | −3 133 | −4 003 | −4 445 |
| EBITDA | 216 | 703 | 844 | 570 | 1 193 | 3 125 | 2 973 | 4 006 | 4 470 | 4 356 | 1 341 | 159 | 3 895 | 2 174 |
| Depreciation & amort. | −200 | −417 | −268 | −680 | −686 | −392 | −749 | −1 241 | −1 253 | −763 | −1 021 | −664 | −643 | −652 |
| EBIT | 16 | 285 | 576 | −110 | 507 | 2 733 | 2 224 | 2 764 | 3 217 | 3 593 | 320 | −506 | 3 251 | 1 522 |
| Net financials | −176 | −273 | −255 | −527 | −439 | −296 | −648 | −815 | −870 | −515 | −1 084 | −242 | −122 | 90 |
| Profit before tax | −160 | 12 | 321 | −637 | 68 | 2 438 | 1 576 | 1 949 | 2 347 | 3 078 | −764 | −747 | 3 129 | 1 612 |
| Tax | −45 | 1 | −22 | −59 | 32 | 589 | 346 | 404 | 519 | 677 | −168 | −419 | 943 | 359 |
| Net profit | −115 | 12 | 343 | −578 | 36 | 1 848 | 1 230 | 1 545 | 1 828 | 2 400 | −596 | −328 | 2 186 | 1 253 |
| Item | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 8 154 | 7 569 | 14 122 | 13 350 | 12 924 | 7 512 | 28 620 | 27 203 | 28 914 | 43 453 | 15 748 | 16 144 | 13 631 | 14 913 |
| Equity | −5 | −4 | 340 | −238 | −202 | 1 647 | 2 877 | 4 222 | 6 050 | 8 450 | 7 854 | 7 526 | 9 712 | 10 965 |
| Long-term debt | 5 700 | 5 460 | 11 550 | 11 368 | 10 971 | 3 656 | 24 101 | 21 501 | 20 826 | 34 123 | 7 601 | 7 018 | 2 142 | 1 726 |
| Short-term debt | 2 459 | 2 112 | 2 233 | 2 220 | 2 155 | 2 210 | 1 642 | 1 480 | 2 038 | 880 | 293 | 1 600 | 1 777 | 2 222 |
| Total debt | 8 159 | 7 573 | 13 783 | 13 588 | 13 126 | 5 866 | 25 743 | 22 981 | 22 864 | 35 003 | 7 894 | 8 618 | 3 919 | 3 948 |
| Name | Role | Member since | Age | Other directorships |
|---|---|---|---|---|
HS Deputy Member | Deputy Member | 2011 | — | — |
JS Chief Executive Officer | Chief Executive Officer | 2011 | — | — |
GS Accountant | Accountant | 2021 | — | — |
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
Thems As | Company | 41.0% | 41.0% | 2024 |
Jaatos As | Company | 39.0% | 39.0% | 2024 |
| Individual | 20.0% | 20.0% | 2024 |
| Person | Role here | Other companies |
|---|---|---|
| Håkon Sørensen | Deputy Member | 0 companies |
| Jostein Sørensen | Chief Executive Officer | 0 companies |
| Gudmund Sandnes | Accountant | 0 companies |